Financhill
Buy
60

GWRE Quote, Financials, Valuation and Earnings

Last price:
$233.30
Seasonality move :
7.76%
Day range:
$232.96 - $237.53
52-week range:
$132.01 - $263.20
Dividend yield:
0%
P/E ratio:
587.18x
P/S ratio:
17.47x
P/B ratio:
14.51x
Volume:
853.6K
Avg. volume:
1.1M
1-year change:
74.16%
Market cap:
$19.8B
Revenue:
$980.5M
EPS (TTM):
$0.40
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Revenue $742.3M $743.3M $812.6M $905.3M $980.5M
Revenue Growth (YoY) 3.17% 0.13% 9.33% 11.41% 8.3%
 
Cost of Revenues $338M $353.7M $435.4M $447.1M $397.1M
Gross Profit $404.3M $389.6M $377.2M $458.2M $583.4M
Gross Profit Margin 54.46% 52.41% 46.42% 50.61% 59.5%
 
R&D Expenses $200.6M $201.5M $229.2M $249.7M $269.4M
Selling, General & Admin $227.6M $293.7M $347.4M $358M $366.6M
Other Inc / (Exp) -$7.2M $12.6M -$17.1M -$2.3M -$11M
Operating Expenses $428.2M $495.1M $576.6M $607.7M $635.9M
Operating Income -$23.9M -$105.6M -$199.4M -$149.5M -$52.6M
 
Net Interest Expenses -- $11.3M $13.2M -- --
EBT. Incl. Unusual Items -$24.3M -$104.3M -$229.7M -$134.1M -$26.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.9M -$37.8M -$49.3M -$22.2M -$20.7M
Net Income to Company -$27.2M -$66.5M -$180.4M -$111.9M -$6.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.2M -$66.5M -$180.4M -$111.9M -$6.1M
 
Basic EPS (Cont. Ops) -$0.33 -$0.79 -$2.16 -$1.36 -$0.07
Diluted EPS (Cont. Ops) -$0.33 -$0.79 -$2.16 -$1.36 -$0.07
Weighted Average Basic Share $82.9M $83.6M $83.6M $82.2M $82.3M
Weighted Average Diluted Share $82.9M $83.6M $83.6M $82.2M $82.3M
 
EBITDA $36.3M -$48.6M -$176.7M -$102.5M $2.2M
EBIT -$6.4M -$85.6M -$210.3M -$127.4M -$20.1M
 
Revenue (Reported) $742.3M $743.3M $812.6M $905.3M $980.5M
Operating Income (Reported) -$23.9M -$105.6M -$199.4M -$149.5M -$52.6M
Operating Income (Adjusted) -$6.4M -$85.6M -$210.3M -$127.4M -$20.1M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $164M $197.4M $207.5M $240.7M $293.5M
Revenue Growth (YoY) -2.5% 20.42% 5.09% 16% 21.95%
 
Cost of Revenues $92.1M $113.5M $108.6M $98.5M $110.8M
Gross Profit $71.9M $83.9M $98.9M $142.2M $182.7M
Gross Profit Margin 43.85% 42.5% 47.67% 59.09% 62.25%
 
R&D Expenses $54.2M $58.4M $63.1M $66.1M $72.9M
Selling, General & Admin $64.6M $87.9M $93.7M $92.8M $105.3M
Other Inc / (Exp) $5.3M -$6.9M -$3.4M -$6.5M $34.1M
Operating Expenses $118.7M $146.3M $156.7M $158.9M $178.2M
Operating Income -$46.8M -$62.4M -$57.8M -$16.7M $4.5M
 
Net Interest Expenses $3.1M $3.9M -- -- --
EBT. Incl. Unusual Items -$44.7M -$73.2M -$56.2M -$14.1M $48.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.1M -$15.8M -$10.7M -$8.6M $2.7M
Net Income to Company -$36.6M -$57.4M -$45.6M -$5.5M $46M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$36.6M -$57.4M -$45.6M -$5.5M $46M
 
Basic EPS (Cont. Ops) -$0.44 -$0.69 -$0.56 -$0.07 $0.55
Diluted EPS (Cont. Ops) -$0.44 -$0.69 -$0.56 -$0.07 $0.54
Weighted Average Basic Share $83.6M $83.7M $81.8M $82.5M $84M
Weighted Average Diluted Share $83.6M $83.7M $81.8M $82.5M $85.9M
 
EBITDA -$32M -$59.6M -$48.9M -$6.8M $58.3M
EBIT -$40M -$68.3M -$54.5M -$12.4M $52.3M
 
Revenue (Reported) $164M $197.4M $207.5M $240.7M $293.5M
Operating Income (Reported) -$46.8M -$62.4M -$57.8M -$16.7M $4.5M
Operating Income (Adjusted) -$40M -$68.3M -$54.5M -$12.4M $52.3M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $757.5M $797.5M $880M $958.9M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $362.7M $392.3M $462.8M $398.3M $430.7M
Gross Profit $394.8M $405.2M $417.2M $560.6M $706.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $212.2M $210.9M $242.8M $260.9M $287.4M
Selling, General & Admin $243.7M $361.6M $362.2M $356.5M $397.5M
Other Inc / (Exp) $20.2M -$15.8M -$9.2M -$5.9M -$37.8M
Operating Expenses $455.9M $572.5M $605M $617.4M $684.9M
Operating Income -$61.2M -$167.3M -$187.8M -$56.8M $21.8M
 
Net Interest Expenses $8.1M $15.8M -- -- --
EBT. Incl. Unusual Items -$49.1M -$199M -$186.4M -$30M $27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$22.4M -$48.5M -$31.3M -$19.3M -$7.3M
Net Income to Company -$26.7M -$150.4M -$155.1M -$10.6M $34.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.7M -$150.4M -$155.1M -$10.6M $34.6M
 
Basic EPS (Cont. Ops) -$0.32 -$1.81 -$1.87 -$0.13 $0.41
Diluted EPS (Cont. Ops) -$0.32 -$1.81 -$1.87 -$0.13 $0.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.9M -$146.1M -$148.7M -$1.8M $62.2M
EBIT -$30.5M -$179.7M -$176.4M -$23.2M $38.9M
 
Revenue (Reported) $757.5M $797.5M $880M $958.9M $1.1B
Operating Income (Reported) -$61.2M -$167.3M -$187.8M -$56.8M $21.8M
Operating Income (Adjusted) -$30.5M -$179.7M -$176.4M -$23.2M $38.9M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Revenue $513.8M $568M $635.4M $689M $845.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $274.9M $313.5M $340.9M $292.1M $325.6M
Gross Profit $238.9M $254.5M $294.5M $396.9M $520.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $160M $169.4M $182.9M $194.1M $212.1M
Selling, General & Admin $184.4M $252.4M $267.2M $265.8M $296.7M
Other Inc / (Exp) $14.6M -$13.8M -$5.9M -$9.5M -$36.3M
Operating Expenses $344.4M $421.7M $450.1M $459.8M $508.8M
Operating Income -$105.5M -$167.2M -$155.6M -$62.9M $11.5M
 
Net Interest Expenses $7.6M $12.1M -- -- --
EBT. Incl. Unusual Items -$98.5M -$193.2M -$149.9M -$45.7M $8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$33M -$43.8M -$25.8M -$22.9M -$9.4M
Net Income to Company -$65.5M -$149.4M -$124.1M -$22.9M $17.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65.5M -$149.4M -$124.1M -$22.9M $17.9M
 
Basic EPS (Cont. Ops) -$0.78 -$1.80 -$1.50 -$0.28 $0.21
Diluted EPS (Cont. Ops) -$0.78 -$1.80 -$1.50 -$0.28 $0.20
Weighted Average Basic Share $251M $250.3M $247.2M $246.3M $251M
Weighted Average Diluted Share $251M $250.3M $247.2M $247.5M $255.5M
 
EBITDA -$55.5M -$152.9M -$124.9M -$24.1M $35.9M
EBIT -$84.5M -$178.7M -$144.8M -$40.7M $18.3M
 
Revenue (Reported) $513.8M $568M $635.4M $689M $845.9M
Operating Income (Reported) -$105.5M -$167.2M -$155.6M -$62.9M $11.5M
Operating Income (Adjusted) -$84.5M -$178.7M -$144.8M -$40.7M $18.3M
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Cash and Equivalents $367M $384.9M $606.3M $401.8M $548M
Short Term Investments $766.5M $734.5M $369.9M $396.9M $455.6M
Accounts Receivable, Net $114.2M $104.1M $143.8M $151M $137.3M
Inventory -- -- -- -- --
Prepaid Expenses $17M $20.3M $24.3M $21.8M $25.8M
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $1.4B $1.3B $1.1B $1.3B
 
Property Plant And Equipment $169M $177.5M $171M $106.9M $99.2M
Long-Term Investments $301.9M $230.7M $205.5M $156.6M $148.3M
Goodwill $340.9M $340.9M $372.2M $372.2M $372.2M
Other Intangibles $39.7M $19.7M $21.4M $14.5M $9M
Other Long-Term Assets -- -- $5M $2.1M --
Total Assets $2.4B $2.3B $2.3B $2B $2.2B
 
Accounts Payable $22.6M $27.8M $40.4M $34.6M $15.2M
Accrued Expenses $6.7M $7.5M $10.6M $6.3M $7.9M
Current Portion Of Long-Term Debt -- -- -- -- $398.9M
Current Portion Of Capital Lease Obligations $10.9M $11.6M $12.2M $8.4M $9.3M
Other Current Liabilities $4.3M $5.7M $6M $8.8M $8.9M
Total Current Liabilities $225.2M $300.3M $337.5M $373.3M $837.6M
 
Long-Term Debt $330.2M $343.8M $358.2M $397.2M --
Capital Leases -- -- -- -- --
Total Liabilities $708.1M $777M $815.2M $828.4M $883.6M
 
Common Stock $8K $8K $8K $8K $8K
Other Common Equity Adj -$5.2M -$6.2M -$19.8M -$13.9M -$12.2M
Common Equity $1.7B $1.5B $1.5B $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.5B $1.5B $1.2B $1.3B
 
Total Liabilities and Equity $2.4B $2.3B $2.3B $2B $2.2B
Cash and Short Terms $1.1B $1.1B $976.2M $798.7M $1B
Total Debt $330.2M $343.8M $358.2M $397.2M $398.9M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Cash and Equivalents $284.4M $326.9M $266.6M $359.6M $510.3M
Short Term Investments $803.9M $481.1M $421.2M $422.7M $410.1M
Accounts Receivable, Net $71.8M $85.7M $129.1M $104.3M $147.3M
Inventory -- -- -- -- --
Prepaid Expenses $16.7M $21.9M -- -- --
Other Current Assets -- -- $61.5M $69.3M $78.3M
Total Current Assets $1.3B $1.1B $1B $1.1B $1.3B
 
Property Plant And Equipment $177.5M $169.5M $98.3M $101.3M $97.3M
Long-Term Investments $203.7M $295.1M $119.1M $151.9M $323.3M
Goodwill $340.9M $372.2M $372.2M $372.2M $393.6M
Other Intangibles $23.1M $24.1M $15.8M $10.4M $13.5M
Other Long-Term Assets -- $5M $59.5M $59.9M $65.3M
Total Assets $2.2B $2.2B $1.9B $2B $2.5B
 
Accounts Payable $25.2M $30.3M $35.6M $23.5M $29M
Accrued Expenses $7M $9.6M -- -- --
Current Portion Of Long-Term Debt -- -- -- $398.5M --
Current Portion Of Capital Lease Obligations $11.5M $11.4M -- -- --
Other Current Liabilities $3.9M $4.3M $24.1M $24.6M $28.9M
Total Current Liabilities $214.3M $237.1M $275.4M $704.8M $405.9M
 
Long-Term Debt $340.4M $354.5M $396.7M -- $673.7M
Capital Leases -- -- -- -- --
Total Liabilities $693.5M $707.7M $721.4M $754.7M $1.1B
 
Common Stock $8K $8K $8K $8K $8K
Other Common Equity Adj -$5.3M -$18.6M -$15.1M -$14.5M -$8.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.4B $1.2B $1.3B $1.4B
 
Total Liabilities and Equity $2.2B $2.2B $1.9B $2B $2.5B
Cash and Short Terms $1.1B $807.9M $687.8M $782.3M $920.4M
Total Debt $340.4M $354.5M $396.7M $398.5M $673.7M
Period Ending 2020-07-31 2021-07-31 2022-07-31 2023-07-31 2024-07-31
Net Income to Stockholders -$27.2M -$66.5M -$180.4M -$111.9M -$6.1M
Depreciation & Amoritzation $42.6M $37M $33.5M $24.8M $22.3M
Stock-Based Compensation $101.8M $115M $137M $142.8M $146.5M
Change in Accounts Receivable -$14.2M -$8.4M -$24.4M -$20.7M $20.3M
Change in Inventories -- -- -- -- --
Cash From Operations $113.1M $111.6M -$37.9M $38.4M $195.7M
 
Capital Expenditures $25.7M $28.9M $21.8M $17.4M $18.5M
Cash Acquisitions -- -- -$43.8M -- --
Cash From Investing -$5.8M $64.2M $312.2M $12.7M -$52.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$161.3M -$37.5M -$261.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing $5M -$159.4M -$37.3M -$261.6M $1.1M
 
Beginning Cash (CF) $254.1M $367M $384.9M $614.7M $406.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $112.2M $16.4M $236.9M -$210.5M $144.4M
Ending Cash (CF) $367M $384.9M $614.7M $406.8M $549.2M
 
Levered Free Cash Flow $87.4M $82.7M -$59.7M $21M $177.2M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$36.6M -$57.4M -$45.6M -$5.5M $46M
Depreciation & Amoritzation $8.1M $8.8M $5.7M $5.6M $6M
Stock-Based Compensation $28.2M $32.9M $35M $36.7M $40.4M
Change in Accounts Receivable $5.2M $5.5M -$29.6M -$11.3M -$73.8M
Change in Inventories -- -- -- -- --
Cash From Operations $5.6M -$11.5M -$48.6M $4.8M $32.4M
 
Capital Expenditures $9.6M $4M $3.4M $4M $4.5M
Cash Acquisitions -- -- -- -- -$26.7M
Cash From Investing $26.9M $83.8M $52.7M $6.2M -$48.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$179.1M
Repurchase of Common Stock -$79.9M -- -$14M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$79.8M $18K -$13.8M $10K -$178.4M
 
Beginning Cash (CF) $331.4M $265.7M $281.6M $351.2M $698.7M
Foreign Exchange Rate Adjustment $358K -$2.8M -$282K -$1.4M $6.9M
Additions / Reductions -$47.3M $72.3M -$9.7M $11M -$194.1M
Ending Cash (CF) $284.4M $335.2M $271.6M $360.8M $511.5M
 
Levered Free Cash Flow -$4M -$15.5M -$52.1M $754K $27.8M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$26.7M -$150.4M -$155.1M -$10.6M $34.6M
Depreciation & Amoritzation $39.4M $33.7M $27.7M $21.5M $23.3M
Stock-Based Compensation $111.9M $131.8M $140.3M $145.7M $156.7M
Change in Accounts Receivable -$32.2M -$6.8M -$64M $34.1M -$77.1M
Change in Inventories -- -- -- -- --
Cash From Operations $110.4M -$13.2M -$51.3M $175.2M $249.8M
 
Capital Expenditures $23.5M $26M $16.1M $20M $17.7M
Cash Acquisitions -- -$43.8M -- -- -$26.7M
Cash From Investing -$6.6M $146.3M $201.3M -$36.2M -$185.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$122.6M -$76.2M -$214M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$118.8M -$76.1M -$213.8M -$47.8M $82.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15M $57.1M -$63.7M $91.2M $146.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $86.9M -$39.2M -$67.4M $155.2M $232.1M
Period Ending 2021-04-30 2022-04-30 2023-04-30 2024-04-30 2025-04-30
Net Income to Stockholders -$65.5M -$149.4M -$124.1M -$22.9M $17.9M
Depreciation & Amoritzation $29M $25.7M $19.9M $16.5M $17.5M
Stock-Based Compensation $86.2M $103M $106.3M $109.2M $119.4M
Change in Accounts Receivable -$4.5M -$2.9M -$42.5M $12.3M -$85.1M
Change in Inventories -- -- -- -- --
Cash From Operations $3.2M -$121.5M -$134.8M $2M $56M
 
Capital Expenditures $20M $17.2M $11.5M $14.1M $13.3M
Cash Acquisitions -- -$43.8M -- -- -$26.7M
Cash From Investing $32.6M $114.8M $3.9M -$45.1M -$178.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $671.8M
Long-Term Debt Repaid -- -- -- -- -$532.6M
Repurchase of Common Stock -$122.6M -$37.5M -$214M -- --
Other Financing Activities -- -- -- -- -$60.9M
Cash From Financing -$120.7M -$37.3M -$213.8M $14K $81.6M
 
Beginning Cash (CF) $992.2M $909.3M $1.2B $1.1B $2.1B
Foreign Exchange Rate Adjustment $2.3M -$5.6M $1.7M -$2.9M $3.3M
Additions / Reductions -$84.8M -$44.1M -$344.8M -$43.1M -$41M
Ending Cash (CF) $909.7M $859.5M $823M $1B $2B
 
Levered Free Cash Flow -$16.8M -$138.7M -$146.3M -$12.1M $42.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
95
AVAV alert for Jun 27

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
70
AEVA alert for Jun 27

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock